Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    21 Waller St, Unit SMF Austin, TX 78702-5240

    • Apartment buildings
    • 185,339 SF
    • 4.15 lot acres
    OFF-MARKET
    Last Sale
    Dec 22, 2021
    Value Estimations
    $3,940,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-7411363
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Texas Made Rides Party Bus / Bus Tour Agency / Transportation Service
    • RBJ Building / Retirement Home
    • Rebekah Baines Johnson Center / Retirement Home

    Property Details for 21 Waller St

    Year built
    2020
    Lot size
    4.15 lot acres
    Property size
    185,339 SF
    Property type
    Apartment buildings
    APN
    200050504
    APU
    200050504

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $5,210,000
      Current use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Austin
    County
    Travis
    State
    Texas
    Longitude
    -97.7351
    Latitude
    30.254
    CBSA code
    12420
    CBSA name
    AUSTIN-ROUND ROCK, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2022
    $1,658,935
    $13,556,089
    $62,783,911
    $76,340,000
    -
    $13,556,089
    $62,783,911
    $76,340,000

    Comparable in this City

    • Value Estimation
      $2,095,000
      128,700 SF

      1600 3rd St

      APARTMENT HOUSE (100+ UNITS) • 128,700 SF
      1600 3rd St, Austin, TX 78702-4418
      View Details
    • Value Estimation
      $1,420,000
      145,288 SF

      2011 6th St

      APARTMENT HOUSE (100+ UNITS) • 145,288 SF
      2011 6th St, Austin, TX 78702-3473
      View Details
    • Value Estimation by Request
      24,808 SF

      1100 11th St

      APARTMENT HOUSE (100+ UNITS) • 24,808 SF
      1100 11th St, Austin, TX 78702-1909
      View Details
    • Value Estimation
      $5,385,000
      274,521 SF

      901 5th St

      APARTMENT HOUSE (100+ UNITS) • 274,521 SF
      901 5th St, Austin, TX 78702-4075
      View Details
    • Value Estimation
      $1,940,000
      188,480 SF

      300 Chicon St

      APARTMENT HOUSE (100+ UNITS) • 188,480 SF
      300 Chicon St, Austin, TX 78702-4658
      View Details
    • Value Estimation by Request
      5,592 SF

      605 Allen St

      APARTMENT HOUSE (5+ UNITS) • 5,592 SF
      605 Allen St, Austin, TX 78702-4966
      View Details

    Similar Nearby for Sale

    • $154,000
      464 SF

      East Austin Affordable Studio Condo

      Stylish condo in vibrant East Austin, minutes from downtown.
      1615 E 7Th St, Austin, TX 78702
      View Details
    • $349,000
      449 SF

      Condotel in Historic Holly Neighborhood

      Turnkey studio in prime location, ideal for investors or pied-à-terre.
      49 Navasota St, Austin, TX 78702
      View Details
    • $410,000
      587 SF

      East Austin Multifamily Property

      Multifamily property in East Austin designed for flexible living.
      2500 Rosewood Ave, Austin, TX 78702
      View Details
    • $1,050,000

      East Austin Turnkey Duplex

      Turnkey duplex in East Austin with tenants and updated interiors.
      1206 Maple Ave, Austin, TX 78702
      View Details
    • $319,900

      Stylish Furnished Loft in Austin

      Furnished loft near downtown Austin, ideal for living or investment.
      49 Navasota St, Austin, TX 78702
      View Details
    • $319,900

      Modern Loft Near Downtown Austin

      Stylish, fully furnished condo loft near downtown Austin, turnkey Airbnb.
      49 Navasota St, Austin, TX 78702
      View Details

    Similar Nearby for Lease

    • $2,950 /Mo
      1,410 SF

      East Austin Condo with Garage

      Spacious 3 bed, 2 bath condo in trendy East Austin.
      1711 E 16Th St, Austin, TX 78702
      View Details
    • Contact for pricing
      1,545 SF

      Retail Space in East Austin

      Retail space available in a multi-family property in Austin, TX.
      2832 E Martin Luther King Jr Blvd, Austin, TX 78702
      View Details
    • $3,850 /Mo

      Modern Condo in East Austin

      Recently constructed 3 bed, 2 bath condo for rent.
      505 Tillery St, Austin, TX 78702
      View Details
    • Contact for pricing
      2,160 SF

      Austin Airport Blvd Flex Space

      Versatile Austin warehouse/flex space available.
      830 Airport Blvd, Austin, TX 78702
      View Details
    • Contact for pricing
      123,000 SF

      Downtown Austin Executive Suites

      Class A Office Space, 3 Suites Available
      1300 5Th St, Austin, TX 78702
      View Details
    • $45 SF/Yr
      3,720 SF

      Renovated Office Space on Cesar Chavez

      Recently renovated office suites on a busy Austin corridor.
      1901 E Cesar Chavez St, Austin, TX 78702
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    21 Waller St, Unit SMF
    Austin, TX 78702-5240
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.